Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2016 Mar-2015 Mar-2014 Mar-2012
Growth matrix (%)        
Revenue growth (11) (7.30) 8.93 19.40
Op profit growth (53) 20.70 (38) 2.53
EBIT growth (114) 73.60 (37) 21.80
Net profit growth 147 (39) 1,202 (208)
Profitability ratios (%)        
OPM 4.60 8.74 6.71 11.80
EBIT margin (1.50) 9.10 4.86 8.39
Net profit margin (18) (6.60) (10) (0.80)
RoCE (0.80) 5.38 3.56 6.77
RoNW (25) (6.80) (10) (0.80)
RoA (2.40) (1) (1.80) (0.20)
Per share ratios ()        
EPS -- -- -- --
Dividend per share -- -- -- --
Cash EPS (27) (15) (22) (7.70)
Book value per share 10.60 28.40 31.20 33.40
Valuation ratios        
P/E -- -- -- --
P/CEPS -- -- -- --
P/B -- -- -- --
EV/EBIDTA -- -- -- --
Payout (%)        
Dividend payout -- -- -- --
Tax payout (13) (22) (48) (631)
Liquidity ratios        
Debtor days 71.80 25.30 8.30 5.67
Inventory days 35.30 45.10 39.10 33.80
Creditor days (118) (106) (89) (66)
Leverage ratios        
Interest coverage 0.07 (0.50) (0.40) (1)
Net debt / equity 18.20 6.10 4.80 3.16
Net debt / op. profit 38.90 16.30 17 7.45
Cost breakup ()        
Material costs (24) (21) (21) (21)
Employee costs (4.60) (4.10) (4) (2.70)
Other costs (67) (67) (68) (65)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2012
Revenue 2,038 2,294 2,476 2,273
yoy growth (%) (11) (7.30) 8.93 19.40
Raw materials (495) (473) (527) (468)
As % of sales 24.30 20.60 21.30 20.60
Employee costs (93) (94) (98) (62)
As % of sales 4.57 4.10 3.96 2.73
Other costs (1,356) (1,526) (1,685) (1,476)
As % of sales 66.60 66.50 68.10 64.90
Operating profit 93.70 201 166 267
OPM 4.60 8.74 6.71 11.80
Depreciation (135) (135) (166) (125)
Interest expense (414) (393) (313) (189)
Other income 11.40 143 120 49
Profit before tax (444) (184) (192) 1.25
Taxes 59.60 41.10 92.20 (7.90)
Tax rate (13) (22) (48) (631)
Minorities and other 9.44 4.27 3.70 --
Adj. profit (375) (139) (96) (6.60)
Exceptional items -- (13) (153) (13)
Net profit (375) (152) (249) (19)
yoy growth (%) 147 (39) 1,202 (208)
NPM (18) (6.60) (10) (0.80)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2012
Profit before tax (444) (184) (192) 1.25
Depreciation (135) (135) (166) (125)
Tax paid 59.60 41.10 92.20 (7.90)
Working capital 823 925 -- (925)
Other operating items -- -- -- --
Operating cashflow 304 647 (266) (1,057)
Capital expenditure 1,515 577 -- (577)
Free cash flow 1,819 1,223 (266) (1,633)
Equity raised 731 939 1,048 687
Investments -- -- -- --
Debt financing/disposal 3,308 2,538 1,115 (496)
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 5,857 4,700 1,897 (1,442)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2016 Mar-2015 Mar-2014 Mar-2013
Equity capital 189 189 189 189
Preference capital 60 60 -- --
Reserves (48) 287 399 544
Net worth 201 536 588 733
Minority interest
Debt 3,701 3,405 2,893 2,020
Deferred tax liabilities (net) -- 60.10 207 216
Total liabilities 3,927 4,035 3,724 3,005
Fixed assets 2,802 2,844 2,880 2,766
Intangible assets
Investments -- -- -- --
Deferred tax asset (net) -- -- 105 17.40
Net working capital 1,069 1,054 669 88.20
Inventories 144 250 317 207
Inventory Days 25.80 39.80 46.70 --
Sundry debtors 551 251 67.70 44.30
Debtor days 98.80 39.90 9.98 --
Other current assets 1,603 1,656 1,587 845
Sundry creditors (691) (566) (645) (624)
Creditor days 124 90.10 95 --
Other current liabilities (538) (537) (658) (384)
Cash 56.20 138 70.60 133
Total assets 3,927 4,035 3,724 3,005
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2011 Mar-2010 Mar-2009 Mar-2008 -
Gross Sales 2,143 2,476 2,185 1,149 --
Excise Duty 258 216 224 170 --
Net Sales 1,884 2,260 1,961 979 --
Other Operating Income 20 15.20 23.10 10.40 --
Other Income 13.90 17.60 8.94 2.71 --
Total Income 1,918 2,293 1,993 992 --
Total Expenditure ** 1,653 1,634 1,605 645 --
PBIDT 265 659 388 347 --
Interest 137 132 100 46.50 --
PBDT 128 527 288 301 --
Depreciation 118 108 92.40 55.70 --
Minority Interest Before NP -- -- -- -- --
Tax (11) 94.90 18.70 (16) --
Deferred Tax 3.22 31.40 27.90 84.40 --
Reported Profit After Tax 17.80 292 148 176 --
Minority Interest After NP 0.19 (0.10) 1.55 -- --
Net Profit after Minority Interest 17.60 293 147 176 --
Extra-ordinary Items (4.60) -- -- -- --
Adjusted Profit After Extra-ordinary item 22.20 293 147 176 --
EPS (Unit Curr.) 0.91 14.20 7.23 8.66 --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 35 33.70 25 --
Equity 189 203 203 203 --
Public Shareholding (Number) 9,417,096 71,275,320 -- 71,275,320 --
Public Shareholding (%) 4.99 35.10 -- 35.10 --
Pledged/Encumbered - No. of Shares 80,140,000 -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding 44.70 -- -- -- --
Pledged/Encumbered - % in Total Equity 42.50 -- -- -- --
Non Encumbered - No. of Shares 99,044,176 131,825,960 -- -- --
Non Encumbered - % in Total Promoters Holding 55.30 100 -- -- --
Non Encumbered - % in Total Equity 57.50 64.90 -- -- --
PBIDTM(%) 14.10 29.20 19.80 35.50 --
PBDTM(%) 6.80 23.30 14.70 30.70 --
PATM(%) 0.94 12.90 7.56 18 --